Magellan Midstream Partners, L.P.
Magellan Midstream Partners, L.P. engages in the transportation, storage, and distribution of refined petroleum products and crude oil in the United States. It operates through Refined Products and Crude Oil segments. The company operates refined product…
Oil & Gas Midstream
US, Tulsa [HQ]
Cash Flow Statements
14 Sheets · Starting from 2022In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Cash Flow (OCF) | 269.00 | 424.00 | 577.00 | 645.00 | 772.00 | 1,107.00 | 1,069.00 | 964.00 | 1,108.00 | 1,352.00 | 1,321.00 | 1,107.00 | 1,196.00 | 1,141.00 | |
| Operating Cash (Net) | 269.00 | 424.00 | 577.00 | 645.00 | 772.00 | 1,107.00 | 1,069.00 | 964.00 | 1,108.00 | 1,352.00 | 1,321.00 | 1,107.00 | 1,196.00 | 1,141.00 | |
| Accounts Receivable | -31.00 | -17.00 | 5.00 | - - | -10.00 | 46.00 | 3.00 | -3.00 | 35.00 | 11.00 | 14.00 | -37.00 | 80.00 | - - | |
| Accounts Payable | -3.00 | 7.00 | 20.00 | -11.00 | 2.00 | -10.00 | 4.00 | -4.00 | 8.00 | 21.00 | -1.00 | 4.00 | 16.00 | -6.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -71.00 | -16.00 | 14.00 | 42.00 | 15.00 | 83.00 | 48.00 | -21.00 | 15.00 | 22.00 | 7.00 | -41.00 | -9.00 | -113.00 | |
| Other WC | 23.00 | 16.00 | 30.00 | 16.00 | -20.00 | 64.00 | 17.00 | -13.00 | 54.00 | -7.00 | -6.00 | -24.00 | 16.00 | -31.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -604.00 | -590.00 | -258.00 | -368.00 | -882.00 | -829.00 | -810.00 | -857.00 | -570.00 | -119.00 | -1,007.00 | -199.00 | 118.00 | 274.00 | |
| Capital Expenditure | -216.00 | -221.00 | -217.00 | -354.00 | -383.00 | -366.00 | -621.00 | -674.00 | -558.00 | -552.00 | -943.00 | -439.00 | -148.00 | -175.00 | |
| Purchases of Investments | - - | - - | -10.00 | - - | - - | -408.00 | -152.00 | -200.00 | -134.00 | -216.00 | -212.00 | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | 6.00 | - - | - - | - - | - - | - - | - - | 552.00 | 943.00 | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -216.00 | -221.00 | -217.00 | -354.00 | -383.00 | -366.00 | -621.00 | -674.00 | -558.00 | -552.00 | -943.00 | -439.00 | -148.00 | -175.00 | |
| Acquisitions (Net) | -390.00 | -291.00 | -40.00 | -74.00 | -442.00 | -408.00 | -207.00 | -200.00 | -134.00 | -216.00 | -212.00 | -95.00 | -5.00 | - - | |
| Other Investing Activities | 2.00 | -77.00 | 9.00 | -293.00 | -439.00 | -13.00 | -451.00 | -457.00 | -300.00 | 313.00 | -582.00 | 335.00 | 272.00 | 450.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -301.00 | -168.00 | -116.00 | -158.00 | -193.00 | -285.00 | -247.00 | -120.00 | -376.00 | -1,100.00 | -538.00 | -970.00 | -1,327.00 | -1,417.00 | |
| Debt Repayment | -4.00 | - - | -9.00 | - - | - - | -250.00 | -16.00 | -479.00 | -49.00 | -250.00 | -558.00 | -550.00 | - - | -108.00 | |
| Dividends Paid | -285.00 | -318.00 | -350.00 | -403.00 | -475.00 | -568.00 | -662.00 | -739.00 | -803.00 | -865.00 | -921.00 | -927.00 | -906.00 | -870.00 | |
|
Common Stock
|
- - | 46 | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1,090 | 523 | 462 | |
| Issued | - - | 258.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | 813.00 | - - | - - | |
| Repurchased | - - | 212.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | -276.00 | -523.00 | -462.00 | |
| Other Financing Activities | 591.00 | 229.00 | 244.00 | 245.00 | 281.00 | 533.00 | 432.00 | 1,098.00 | 476.00 | 14.00 | 941.00 | -29.00 | 101.00 | 22.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | 37.00 | 4.00 | 7.00 | 209.00 | 328.00 | 25.00 | 17.00 | 28.00 | 14.00 | 176.00 | 309.00 | 84.00 | 22.00 | 9.00 | |
| End of Period | 4.00 | 7.00 | 209.00 | 328.00 | 25.00 | 17.00 | 28.00 | 14.00 | 176.00 | 309.00 | 84.00 | 22.00 | 9.00 | 6.00 | |
| Change | -33.00 | 3.00 | 202.00 | 118.00 | -303.00 | -8.00 | 11.00 | -14.00 | 161.00 | 133.00 | -224.00 | -62.00 | -13.00 | -2.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 97.00 | 110.00 | 123.00 | 128.00 | 142.00 | 161.00 | 166.00 | 178.00 | 196.00 | 265.00 | 246.00 | 258.00 | 227.00 | 292.00 | |
| Stock Based Compensation | 9.00 | 18.00 | 17.00 | 21.00 | 24.00 | 27.00 | 24.00 | 19.00 | 20.00 | 32.00 | 24.00 | 11.00 | 21.00 | 38.00 | |
| Other | 7.00 | - - | 8.00 | 17.00 | 8.00 | -4.00 | 11.00 | -14.00 | 6.00 | 12.00 | 8.00 | 6.00 | -41.00 | -113.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 52.00 | 203.00 | 359.00 | 290.00 | 388.00 | 740.00 | 448.00 | 289.00 | 550.00 | 800.00 | 377.00 | 667.00 | 1,047.00 | 966.00 | |
| Cash Conversion Cycle (CCC) | 135.00 | 90.00 | 88.00 | 72.00 | 79.00 | 45.00 | 32.00 | 52.00 | 56.00 | 34.00 | 34.00 | 53.00 | 84.00 | 94.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |